2801 Rosewood Way, Northlake, TX, 76226 | $670/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

2801 Rosewood Way, Northlake, TX, 76226 | $670/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2880 sft

1508 Tumbleweed Trl, Argyle, TX, 76226

4 Bed
3 Bath
3441 sft

2001 Roaring Crk, Argyle, TX, 76226

4 Bed
3 Bath
2373 sft

1608 Victory Ter, Northlake, TX, 76226

4 Bed
3 Bath
2373 sft

1410 Victory Ter, Northlake, TX, 76226

Nearby investment properties with comparable prices

4 Bed
4 Bath
3534 sft

1114 Wrenwood Dr, Justin, TX, 76247

4 Bed
3 Bath
2350 sft

418 W 4th St, Justin, TX, 76247

3 Bed
3 Bath
2337 sft

1832 Drift Ln, Northlake, TX, 76247

4 Bed
3 Bath
2773 sft

208 Birdcall Ln, Argyle, TX, 76226

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Northlake at 2801 Rosewood Way, Northlake, TX, 76226 offers a 9.93% rental yield on a $575,000 purchase with $4,759/mo rent. Total monthly income registers $4,759/mo, and a $2,814/mo payment leaves $670/mo available for distribution. Annual cash flow reaches $8,045/yr on $189,175 to close, and return on cash invested stands at 24.31% in year one. Equity gained on principal adds $3,710/yr while 5% annual appreciation supports $158,862 over five years. Portfolio math shows five-year ROI at 127.65% and total cumulative return in cash at $241,487. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,759/mo property income against a $2,814/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 2020

8,058 sqft lot

$N/A/sqft

No HOA

More details about the property

$10,000 Seller Concession Available! Use it for closing costs or a rate buy-downyour choice! Welcome to 2801 Rosewood Way, a beautifully landscaped corner-lot home in The Ridge at Northlake, served by highly rated Argyle ISD. This energy-efficient single-story home is filled with natural light, soaring 10 ceilings, and large bright windows. Inside, youll find 4 bedrooms, 3 full baths, a private office, formal dining, and a versatile flex room. The chefs kitchen offers double ovens, a 5-burner gas cooktop, walk-in pantry, oversized island, and spacious dining areaperfect for entertaining. Additional features include elegant hardwood floors, 8 doors, tankless water heater, whole-home water softener, AprilAire humidity control, and a smart thermostat. Step outside to enjoy the extended side yard and resort-style community amenities: pools, trails, parks, and a modern clubhouse. Located near I-35W and the future H-E-B at Robson Ranch, this is a rare opportunity to own in one of Northlakes best-kept secrets. Dont miss it!

Neighborhood Data

Neighborhood data shown for ZIP Code: 76226, Argyle, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	17,414 (100%)
Owner Occupied HU	15,448 (88.7%)
Renter Occupied HU	1,291 ( 7.4%)
Vacant Housing Units	675 ( 3.9%)
Median Home Value	$615,556
Average Home Value	$679,325